ITAB Shop Concept AB
LSE:0RGW
Income Statement
Earnings Waterfall
ITAB Shop Concept AB
Revenue
|
6.1B
SEK
|
Cost of Revenue
|
-4.4B
SEK
|
Gross Profit
|
1.7B
SEK
|
Operating Expenses
|
-1.3B
SEK
|
Operating Income
|
459m
SEK
|
Other Expenses
|
-189m
SEK
|
Net Income
|
270m
SEK
|
Income Statement
ITAB Shop Concept AB
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
5 323
N/A
|
5 430
+2%
|
5 776
+6%
|
5 943
+3%
|
6 087
+2%
|
6 408
+5%
|
8 336
+30%
|
8 661
+4%
|
6 868
-21%
|
8 373
+22%
|
6 461
-23%
|
6 240
-3%
|
6 139
-2%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(3 906)
|
(3 957)
|
(4 235)
|
(4 407)
|
(4 727)
|
(5 004)
|
(6 429)
|
(6 608)
|
(5 286)
|
(6 392)
|
(4 983)
|
(4 833)
|
(4 420)
|
|
Gross Profit |
1 417
N/A
|
1 473
+4%
|
1 541
+5%
|
1 536
0%
|
1 360
-11%
|
1 404
+3%
|
1 907
+36%
|
2 053
+8%
|
1 582
-23%
|
1 981
+25%
|
1 478
-25%
|
1 407
-5%
|
1 719
+22%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(1 292)
|
(1 300)
|
(1 364)
|
(1 398)
|
(1 121)
|
(1 195)
|
(1 587)
|
(1 614)
|
(1 208)
|
(1 508)
|
(1 063)
|
(1 026)
|
(1 260)
|
|
Selling, General & Administrative |
(1 209)
|
(1 286)
|
(1 352)
|
(1 384)
|
(1 036)
|
(1 183)
|
(1 593)
|
(1 631)
|
(1 120)
|
(1 540)
|
(1 084)
|
(1 024)
|
(1 172)
|
|
Depreciation & Amortization |
(91)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(90)
|
|
Other Operating Expenses |
8
|
(14)
|
(12)
|
(14)
|
6
|
(12)
|
6
|
17
|
7
|
32
|
21
|
(2)
|
2
|
|
Operating Income |
125
N/A
|
173
+38%
|
177
+2%
|
138
-22%
|
239
+73%
|
209
-13%
|
320
+53%
|
439
+37%
|
374
-15%
|
473
+26%
|
415
-12%
|
381
-8%
|
459
+20%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(94)
|
(131)
|
(126)
|
(102)
|
(49)
|
(40)
|
(43)
|
(50)
|
(13)
|
(68)
|
(56)
|
(57)
|
(68)
|
|
Non-Reccuring Items |
(6)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
|
Total Other Income |
(25)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(14)
|
|
Pre-Tax Income |
0
N/A
|
42
N/A
|
51
+21%
|
36
-29%
|
147
+308%
|
169
+15%
|
277
+64%
|
389
+40%
|
348
-11%
|
405
+16%
|
359
-11%
|
324
-10%
|
385
+19%
|
|
Net Income | ||||||||||||||
Tax Provision |
(22)
|
(32)
|
(36)
|
(35)
|
(52)
|
(60)
|
(93)
|
(123)
|
(105)
|
(121)
|
(106)
|
(93)
|
(93)
|
|
Income from Continuing Operations |
(22)
|
10
|
15
|
1
|
95
|
109
|
184
|
266
|
243
|
284
|
253
|
231
|
292
|
|
Income to Minority Interest |
1
|
(2)
|
(2)
|
(1)
|
(8)
|
(14)
|
(28)
|
(38)
|
(20)
|
(21)
|
(8)
|
(2)
|
(10)
|
|
Net Income (Common) |
(21)
N/A
|
10
N/A
|
(36)
N/A
|
(48)
-33%
|
95
N/A
|
100
+5%
|
161
+61%
|
176
+9%
|
170
-3%
|
203
+19%
|
190
-6%
|
225
+18%
|
270
+20%
|
|
EPS (Diluted) |
-0.13
N/A
|
0.07
N/A
|
-0.16
N/A
|
-0.22
-38%
|
0.49
N/A
|
0.45
-8%
|
0.73
+62%
|
0.8
+10%
|
0.77
-4%
|
0.93
+21%
|
0.86
-8%
|
1.02
+19%
|
1.23
+21%
|